investorscraft@gmail.com

Intrinsic ValueParker Corporation (9845.T)

Previous Close¥1,477.00
Intrinsic Value
Upside potential
Previous Close
¥1,477.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Parker Corporation operates as a diversified industrial distributor, specializing in the import, development, and sale of machinery, fine chemicals, and specialized materials across multiple sectors, including automotive, electronics, food, and chemicals. The company’s revenue model is built on a combination of product sales, technical services, and manufacturing, serving both domestic and international markets. Its core offerings include industrial sealing materials, soundproofing solutions, and advanced chemicals, positioning it as a critical supplier to industries requiring high-performance materials and equipment. Parker Corporation’s market position is reinforced by its long-standing expertise in niche industrial applications, particularly in Japan, where it has established strong relationships with key players in automotive and electronics. The company’s ability to adapt its product portfolio to evolving industrial demands, such as the shift toward advanced chemicals for electronics, underscores its resilience in a competitive distribution landscape. While it faces competition from global industrial distributors, Parker’s focus on specialized, high-margin products and technical support services differentiates it from broader competitors.

Revenue Profitability And Efficiency

Parker Corporation reported revenue of JPY 67.7 billion for FY 2024, with net income of JPY 3.6 billion, reflecting a net margin of approximately 5.3%. The company’s operating cash flow stood at JPY 5.3 billion, supported by disciplined cost management and efficient working capital utilization. Capital expenditures were modest at JPY 1.3 billion, indicating a focus on maintaining rather than aggressively expanding its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 143.96 demonstrates its ability to generate consistent earnings, supported by a diversified product portfolio and stable demand from industrial clients. Parker’s capital efficiency is evident in its ability to sustain profitability while maintaining relatively low debt levels, with a total debt of JPY 5.8 billion against cash reserves of JPY 18.9 billion.

Balance Sheet And Financial Health

Parker Corporation maintains a strong balance sheet, with JPY 18.9 billion in cash and equivalents, providing ample liquidity. Total debt of JPY 5.8 billion is manageable, reflecting a conservative leverage profile. The company’s financial health is further underscored by its positive operating cash flow and low capital intensity, which support its ability to meet obligations and invest selectively.

Growth Trends And Dividend Policy

Growth trends appear steady, driven by demand for specialized industrial solutions, though the company’s revenue base has remained relatively stable. Parker’s dividend policy is conservative, with a dividend per share of JPY 25, reflecting a payout ratio aligned with its earnings retention strategy. The focus remains on reinvesting profits into high-margin segments rather than aggressive shareholder returns.

Valuation And Market Expectations

With a market capitalization of JPY 20.7 billion, Parker Corporation trades at a moderate valuation, reflecting its niche market position and stable earnings. The low beta of 0.26 suggests limited sensitivity to broader market volatility, aligning with its defensive industrial distribution business. Investors likely value the company for its steady cash flows and specialized product offerings.

Strategic Advantages And Outlook

Parker Corporation’s strategic advantages lie in its deep industry expertise, diversified product portfolio, and strong client relationships in Japan. The outlook remains stable, with opportunities in advanced chemicals and industrial materials offsetting slower growth in traditional sectors. The company’s ability to adapt to technological shifts in manufacturing and electronics will be critical to sustaining its market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount